| (in millions of USD) | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 FY 24 | Q3 FY 24 | Q2 FY 24 | Q1 FY 24 | Q4 FY 23 | Q3 FY 23 | Q2 FY 23 | Q1 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q1 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 | Q3 FY 18 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||||||||
| Net Income | 22.3 | 18.1 | 17.3 | 16.8 | 16.3 | 16.2 | 16.7 | 16.9 | 14.6 | 11.3 | 11.4 | 13.1 | 15.7 | 10.2 | 16.9 | 16.1 | ||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||
| Net Income | 74.5 | 68.5 | 64.5 | 51.6 | 62.6 | 61.7 | 36.4 | 44.7 | 41.3 | 31.9 |
| Cash From Operating Activities | ||||||||||
| Depreciation & Amortization | - | 1.3 | 1.1 | 1.1 | 1.2 | 1.2 | 1.1 | 1.0 | 0.8 | 0.5 |
| Amortization Of Intangibles | - | 0.1 | ||||||||
| Cash From Investing Activities | ||||||||||
| Capital Expenditures | - | 0.7 | 1.3 | 4.9 | 2.4 | 0.4 | 0.5 | 1.1 | 2.9 | 5.9 |
| Acquisitions | - | - | - | |||||||
| Cash From Financing Activities | ||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | ||||||
| Change In Cash & Equivalents | ||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | - | - | |||||||
| Free Cash Flow | ||||||||||
| Free Cash Flow | - | 37.0 | 62.2 | 77.2 | 132.3 | 65.0 | 142.0 | 31.1 | (163.8) | 145.9 |
| Free Cash Flow To Equity | - | - | - | - | ||||||
| 19.4 |
| 17.4 |
| 16.9 |
| 14.4 |
| 13.0 |
| 9.5 |
| 9.4 |
| 7.7 |
| 9.8 |
| 10.7 |
| 12.4 |
| 13.0 |
| 8.7 |
| 9.9 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Stock-Based Compensation | 0.4 | - | - | - | 0.4 | - | - | - | 0.4 | - | - | - | 0.3 | - | - | - | 0.2 | |||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Gains & Losses On Investments | (0.1) | 0.0 | 0.1 | 0.0 | 0.1 | (0.3) | 0.3 | (0.0) | (0.0) | 0.2 | (0.2) | (0.1) | 0.1 | (0.2) | (0.3) | (0.2) | (0.4) | |||||||||||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Cash From Operating Activities | 45.8 | - | - | - | 11.9 | - | - | - | 36.4 | - | - | - | 25.5 | - | - | |||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||
| Capital Expenditures | - | - | - | - | 0.1 | - | - | - | 0.2 | - | - | - | 1.2 | - | - | - | 0.0 | - | - | - | 0.1 | - | - | - | 0.2 | - | - | - | 0.3 | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Purchase Of Investments | - | - | - | - | 8.0 | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Sales Of Investments | 0.9 | - | - | - | 2.0 | - | - | - | 0.1 | - | - | - | 0.4 | - | - | - | 0.3 | |||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Cash From Investing Activities | 74.1 | - | - | - | (20.0) | - | - | - | (25.2) | - | - | - | 46.9 | - | - | |||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Common Stock Repurchased | 4.4 | - | - | - | - | - | - | - | - | - | - | - | 0.6 | - | - | - | - | |||||||||||||
| Dividends Paid | 7.2 | - | - | - | 5.8 | - | - | - | 5.0 | - | - | - | 4.5 | - | - | - | 3.8 | - | ||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Cash From Financing Activities | (116.0) | - | - | - | 43.3 | - | - | - | 102.9 | - | - | - | (27.8) | - | - | |||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||
| Free Cash Flow | - | - | - | - | 11.8 | - | - | - | 36.1 | - | - | - | 24.4 | - | - | - | 94.4 | - | - | - | 25.2 | - | - | - | 107.7 | - | - | - | (68.0) | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Stock-Based Compensation | - | 2.9 | 2.6 | 2.4 | 1.9 | 1.4 | 1.8 | 1.5 | 1.5 | 0.7 |
| Deffered Income Tax | - | 0.6 | 0.4 | 1.0 | (3.0) | (3.1) | (2.0) | 1.1 | 0.4 | (0.1) |
| Asset Impairments | - | - | - | - | - | - | - | - | - | - |
| Gains & Losses On Investments | 0.1 | 0.3 | (0.0) | 0.0 | (1.1) | (0.1) | 0.0 | 0.0 | - | - |
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - |
| Change In Inventory | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | 37.7 | 63.5 | 82.1 | 134.7 | 65.4 | 142.6 | 32.2 | (161.0) | 151.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Divestitures | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | 8.0 | - | - | - | 11.5 | - | - | - | - |
| Sales Of Investments | - | 2.6 | 0.6 | 1.3 | 2.9 | 2.9 | 3.7 | 3.3 | 2.1 | 8.0 |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | 126.8 | 5.9 | (110.3) | (651.8) | (930.6) | (477.9) | (18.3) | 109.4 | (277.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| Common Stock Issuance | - | - | - | - | - | - | - | 13.9 | - | - |
| Common Stock Repurchased | - | 2.7 | 0.0 | 2.0 | 8.2 | 5.5 | - | 1.5 | - | - |
| Dividends Paid | - | 24.8 | 21.1 | 18.2 | 15.3 | 11.8 | 10.3 | 10.4 | 9.3 | 5.4 |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | (30.7) | 35.7 | (6.5) | 255.3 | 1,155.8 | 209.6 | 124.1 | 94.2 | 155.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.9 |
| (7.0) |
| 0.0 |
| 0.0 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 94.4 |
| - |
| - |
| - |
| 25.3 |
| - |
| - |
| - |
| 107.9 |
| - |
| - |
| - |
| (67.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| 0.9 |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (106.3) |
| - |
| - |
| - |
| (235.2) |
| - |
| - |
| - |
| (129.4) |
| - |
| - |
| - |
| 6.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.5 |
| - |
| - |
| - |
| 2.6 |
| - |
| - |
| - |
| 2.8 |
| - |
| - |
| - |
| 2.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (4.8) |
| - |
| - |
| - |
| 233.5 |
| - |
| - |
| - |
| (47.3) |
| - |
| - |
| - |
| 35.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |